[LTKM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.95%
YoY- -68.48%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 48,155 22,386 85,549 63,027 41,098 19,928 89,666 -33.90%
PBT 2,685 -231 5,675 4,754 2,937 1,515 16,751 -70.45%
Tax -297 0 -239 -707 -256 -139 -1,924 -71.19%
NP 2,388 -231 5,436 4,047 2,681 1,376 14,827 -70.36%
-
NP to SH 2,388 -231 5,436 4,047 2,681 1,376 14,827 -70.36%
-
Tax Rate 11.06% - 4.21% 14.87% 8.72% 9.17% 11.49% -
Total Cost 45,767 22,617 80,113 58,980 38,417 18,552 74,839 -27.93%
-
Net Worth 86,426 86,212 86,074 85,609 84,447 85,180 82,157 3.43%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 4,098 - - - 4,027 -
Div Payout % - - 75.40% - - - 27.16% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,426 86,212 86,074 85,609 84,447 85,180 82,157 3.43%
NOSH 40,960 41,249 40,987 40,961 40,993 40,952 40,273 1.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.96% -1.03% 6.35% 6.42% 6.52% 6.90% 16.54% -
ROE 2.76% -0.27% 6.32% 4.73% 3.17% 1.62% 18.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.56 54.27 208.72 153.87 100.25 48.66 222.64 -34.64%
EPS 5.83 -0.56 13.26 9.88 6.54 3.36 36.83 -70.70%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.11 2.09 2.10 2.09 2.06 2.08 2.04 2.27%
Adjusted Per Share Value based on latest NOSH - 41,021
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.65 15.64 59.78 44.04 28.72 13.92 62.65 -33.89%
EPS 1.67 -0.16 3.80 2.83 1.87 0.96 10.36 -70.34%
DPS 0.00 0.00 2.86 0.00 0.00 0.00 2.81 -
NAPS 0.6039 0.6024 0.6014 0.5982 0.5901 0.5952 0.5741 3.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.05 1.07 1.05 1.16 1.19 1.18 -
P/RPS 0.89 1.93 0.51 0.68 1.16 2.45 0.53 41.23%
P/EPS 18.01 -187.50 8.07 10.63 17.74 35.42 3.21 215.41%
EY 5.55 -0.53 12.39 9.41 5.64 2.82 31.20 -68.33%
DY 0.00 0.00 9.35 0.00 0.00 0.00 8.47 -
P/NAPS 0.50 0.50 0.51 0.50 0.56 0.57 0.58 -9.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 29/05/07 27/02/07 27/11/06 28/08/06 29/05/06 -
Price 1.10 1.13 1.03 1.06 1.14 1.25 1.20 -
P/RPS 0.94 2.08 0.49 0.69 1.14 2.57 0.54 44.65%
P/EPS 18.87 -201.79 7.77 10.73 17.43 37.20 3.26 222.03%
EY 5.30 -0.50 12.88 9.32 5.74 2.69 30.68 -68.94%
DY 0.00 0.00 9.71 0.00 0.00 0.00 8.33 -
P/NAPS 0.52 0.54 0.49 0.51 0.55 0.60 0.59 -8.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment